VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SHWThe Sherwin-Williams Company
$344.07$84.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSHWCash Flow

The Sherwin-Williams Company (SHW) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation is frequently impacted by seasonal working capital requirements, highlighted by a $904.5 million outflow in 2025Q1, which complicates the company's aggressive policy of returning capital to shareholders.

SHW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations3.65B3.45B3.15B3.52B1.92B2.24B3.41B2.32B1.94B1.88B1.31B1.45B1.08B1.08B887.89M735.81M706.59M859.19M876.23M874.54M815.84M716.7M544.68M558.93M558.92M561.65M463.34M485.1M478.5M439.5M339.3M
Operating CF Margin %-14.64%13.65%15.28%8.67%11.25%18.56%12.97%11.09%12.57%11.04%12.77%9.72%10.64%9.31%8.39%9.09%12.11%10.98%10.92%10.45%9.96%8.92%10.34%10.78%11.09%8.89%9.69%9.7%9%8.21%
Operating CF Growth %358.73%9.46%-10.47%83.44%-14.47%-34.15%46.84%19.43%3.17%43.97%-9.6%33.84%-0.21%22.06%20.67%4.14%-17.76%-1.95%0.19%7.2%13.83%31.58%-2.55%0%-0.49%21.22%-4.48%1.38%8.87%29.53%20.02%
Net Income2.6B2.57B2.68B2.39B2.02B1.86B2.03B1.54B1.11B1.77B1.13B1.05B865.89M752.56M631.03M441.86M462.49M435.85M476.88M615.58M576.06M463.26M393.25M332.06M127.56M263.16M16.03M303.9M272.9M260.6M229.2M
Depreciation & Amortization702.8M676.9M624M622.5M581.1M572.6M581.4M574.9M596.3M491.8M197.48M198.56M198.94M187.79M179.2M180.9M175.31M170.9M165.51M163.48M145.92M152.24M137.28M116.56M115.65M148.1M160.03M155.8M147.9M139.2M103.6M
Stock-Based Compensation94.4M123.5M138.1M115.9M99.7M97.7M95.9M101.7M82.6M90.3M72.11M72.34M64.73M58M54.35M48.18M42.28M23.27M41.11M35.35M00000000000
Deferred Taxes168.7M153.2M-74.9M-88.9M-144.8M-80.3M-145.3M-131.1M-143.4M-620.7M-68.24M4.98M-19.04M27.77M-10.42M13.7M12.55M-8.61M30.36M32.98M-11.35M-16.05M17.23M39.87M19.75M15.68M-26.89M21.2M30.6M59.2M-13.8M
Other Non-Cash Items773.3M-70.5M288.5M676.5M514.1M443.5M558.2M708.5M123.1M169.3M202.72M44.52M67.66M70.4M58.03M95.71M-19.84M91.09M131.15M90.08M111.78M119.65M87.32M65.94M211.57M45.53M342.9M-13.4M29.4M-3.3M33M
Working Capital Changes-686.7M0-503.9M-192.9M-1.15B-653.3M288M-474M176.4M-16.2M-228.19M73.21M-96.66M-12.76M-24.31M-44.54M33.8M146.67M31.22M-62.93M-6.56M-2.4M-90.41M4.49M84.39M89.18M-28.73M17.6M-2.3M-16.2M-12.7M
Change in Receivables00-9.9M111.4M-152.6M-326.3M50.9M-121M38.5M-65.4M-115.2M-37.64M-116.85M-28.23M-66.55M-94.27M-95.05M108.19M68.49M58.78M-41.89M-81.63M-89.04M-39.36M3.59M61.5M21.26M-28.2M-58.2M-2.2M-20.3M
Change in Inventory00-32.9M323.4M-666.7M-228.1M84.4M-75.5M-119.5M-90M-52.58M-40.73M-101.11M25.03M19.93M-19.22M-82.06M145.87M-2.47M5.12M-7.55M-33.46M-62.7M-153K-229K72.13M6.19M-24.4M39.1M-30.9M-85.9M
Change in Payables0021.8M-241.1M46.6M346.1M227.2M36.2M113.8M166.7M-118.89M160.11M78.6M34.69M-51.12M64.05M155.12M-82.61M16.35M-68.89M00000000000
Cash from Investing-1.92B-2.01B-1.2B-1.04B-1.61B-476.4M-322.4M-462.6M-251.6M-9.05B-303.77M-288.63M-310.05M-338.31M-342.45M-277.77M-489.95M-130.4M-236.83M-456.62M-319.75M-199.75M-681.88M-136.05M-172.56M-90.89M-253.04M-163.9M-168.7M-1.06B-726.5M
Capital Expenditures-746.6M-797.6M-1.07B-888.4M-644.5M-372M-303.8M-328.9M-251M-222.8M-239.03M-234.34M-200.54M-166.68M-157.11M-153.8M-125.16M-91.33M-117.2M-165.87M-209.94M-143.07M-106.82M-116.51M-126.53M-82.57M-132.78M-149.6M-146.1M-1.05B-793.5M
CapEx % of Revenue3.12%3.38%4.63%3.85%2.91%1.87%1.65%1.84%1.43%1.49%2.02%2.07%1.8%1.64%1.65%1.75%1.61%1.29%1.47%2.07%2.69%1.99%1.75%2.15%2.44%1.63%2.55%2.99%2.96%21.48%19.2%
Acquisitions-1.12B-1.21B-78.9M-161M-1B-88.4M0-77.3M0-8.81B000-79.94M-99.24M-44.44M-298.16M-15.44M-68.69M-282.42M-51.18M-23.29M-554.48M-48.37M-26.65M-15.16M-60.11M0000
Investments-------------------------------
Other Investing-55.8M0-47.4M10.1M40M-16M60.7M6.9M38.4M47.2M38.43M11.3M1.52M3.04M9.68M12.84M8.34M5.6M11.13M23.82M12.54M3.74M-7.84M56.7M-3.24M23.46M-8.99M9.1M-3.3M-6.4M9.2M
Cash from Financing-1.7B-1.38B-2.02B-2.42B-282.4M-1.83B-3.02B-1.85B-1.75B6.51B-307.35M-980.35M-1.47B-853.31M286.58M-475.21M-223.57M-682.83M-637.91M-866.62M-63.65M-530.01M-123.39M-290.77M-343.84M-354.12M-225.67M-318.9M-294.2M622.6M139.6M
Debt Issued (Net)958.9M0272.9M-433.8M1.15B1.32B-420.3M-679.4M-933.4M6.73B-66.63M167.29M92.24M21.18M700.86M-52.45M191.02M-23.35M-123.41M72.01M251.52M-114.39M157.55M-8.1M-95.31M-123.06M-1M-102M-157M691.3M186M
Equity Issued (Net)-1.74B0-1.74B-1.43B-861.2M-2.74B-2.26B-778.8M-613.3M00-1.04B-1.49B-769.27M-557.77M-367.37M-375.68M-530.36M-393.54M-863.14M-212.48M-298.12M-178.87M-190.68M-152.8M-139.29M-140.44M-140.3M-68.2M6.4M9.7M
Dividends Paid-786.5M-789.8M-723.4M-623.7M-618.5M-587.1M-488M-420.8M-322.9M-319M-312.08M-249.65M-215.26M-204.98M-160.94M-153.51M-156.42M-162.56M-165.11M-162.3M-135.36M-113.59M-96.92M-90.69M-91.01M-90.98M-88.12M-81M-77.8M-69M-60M
Share Repurchases-1.88B0-1.74B-1.43B-883.2M-2.75B-2.45B-778.8M-613.3M00-1.04B-1.49B-769.27M-557.77M-367.37M-375.68M-530.36M-393.54M-863.14M-311.13M-356.49M-267.36M-238.15M-190.32M-157.09M-146.86M-147.4M-85M-8.4M-3.1M
Other Financing-127.9M-588.8M172.2M64.9M43.5M169.4M152.1M32.6M122.9M103.8M71.36M137.3M144.62M99.77M304.43M98.13M117.51M33.44M44.15M86.81M32.67M-3.91M-5.16M-1.31M-4.73M-786K3.9M4.4M8.8M-6.1M3.9M
Net Change in Cash17.1M-3.2M-66.4M78M33.1M-60.9M64.8M6.3M-48.7M-685.6M684.05M165.01M-704.16M-117.7M829.89M-25.89M-10.74M43.12M-1.11M-441.85M433.13M-9.89M-256.88M138.8M45.2M115.92M-15.73M-500K-3.5M1.7M-249.5M
Free Cash Flow2.91B2.65B2.08B2.63B1.28B1.87B3.1B1.99B1.69B1.66B1.07B1.21B880.98M917.09M730.77M582.01M581.43M767.86M759.03M708.67M605.9M573.63M437.86M442.42M432.39M479.07M330.57M335.5M332.4M-609M-454.2M
FCF Margin %12.14%11.26%9.02%11.42%5.76%9.39%16.91%11.13%9.65%11.09%9.02%10.7%7.92%9%7.66%6.64%7.48%10.82%9.51%8.85%7.76%7.98%7.17%8.18%8.34%9.46%6.34%6.7%6.74%-12.48%-10.99%
FCF Growth %33.54%27.4%-20.9%106.48%-31.89%-39.69%55.83%17.71%1.9%55.32%-11.84%37.7%-3.94%25.5%25.56%0.1%-24.28%1.16%7.11%16.96%5.63%31.01%-1.03%2.32%-9.75%44.93%-1.47%0.93%154.58%-34.08%-360.59%
FCF per Share11.7110.678.2010.204.877.0111.347.115.945.833.774.302.992.972.341.841.782.222.121.801.471.351.011.000.951.020.690.660.64-1.17-0.88
FCF Conversion (FCF/Net Income)1.12x1.34x1.18x1.47x0.95x1.20x1.68x1.51x1.75x1.06x1.16x1.37x1.25x1.44x1.31x1.67x1.53x1.97x1.84x1.42x1.42x1.55x1.39x1.68x4.38x2.13x28.91x1.60x1.75x1.69x1.48x
Interest Paid492.9M0406.9M416.5M371.1M338.8M340.8M336.1M368M220.6M153.85M48.64M67.31M61.05M41.55M42.9M78.75M41.11M64.93M75.26M00000000000
Taxes Paid547M0779.8M816.7M580.1M466.3M437.2M407.5M292.2M419.7M477.79M335.12M310.04M200.75M223.33M196.15M137.87M146.38M109.41M186.74M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Working capital cycle volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in recent financial filings, the relationship between net income and operating cash flow is highly volatile, with OCF/NI ratios swinging from -0.12 in Q1 periods to as high as 2.58, suggesting that reported earnings are frequently decoupled from actual cash generation due to timing.

The significant variance in the OCF/NI ratio indicates that net income is a poor proxy for short-term liquidity, likely driven by the company's aggressive inventory management and seasonal working capital requirements. Investors should monitor whether this divergence represents structural accrual issues or merely the expected friction of a large-scale, vertically integrated distribution model.

Seasonal Working Capital Drag Persists

Based on the provided cash flow data, the company experiences massive quarterly working capital outflows, specifically the $904.5 million drain observed in 2025Q1, which highlights the intense cash requirements needed to build inventory ahead of the peak spring and summer painting seasons across the store network.

These recurring Q1 outflows suggest that the company's cash position is highly sensitive to the timing of inventory procurement and the subsequent conversion of that inventory into sales. The cyclical nature of these swings implies that liquidity management is a critical operational competency, and any failure to time these builds correctly could lead to significant margin pressure.

Capital Intensity Supports Distribution Moat

According to historical cash flow statements, the company maintains a consistent capital expenditure profile, with CapEx/Revenue ratios typically ranging between 2.4% and 6.1%, reflecting the ongoing investment required to expand and maintain its proprietary network of over 5,000 retail locations and manufacturing facilities.

This level of capital intensity appears necessary to defend the company's direct-to-pro distribution advantage against lower-cost, third-party retail competitors. While these expenditures are substantial, they appear to be a deliberate strategic choice to prioritize long-term market share and service quality over immediate free cash flow maximization.

Aggressive Capital Return Amid Leverage

Based on reported figures, the company continues to prioritize shareholder returns, deploying hundreds of millions of dollars quarterly into buybacks and dividends, even during periods where operating cash flow is negative, which warrants further investigation into the sustainability of this policy given the company's current debt profile.

The persistence of share repurchases during cash-constrained quarters suggests a management team highly focused on EPS accretion, though this strategy may limit the company's financial flexibility during industry downturns. Investors should monitor whether this capital allocation remains prudent if free cash flow growth fails to outpace the cost of servicing the debt used to fund these returns.

SHW — Frequently Asked Questions

Quick answers to the most common questions about buying SHW stock.

How much cash does The Sherwin-Williams Company (SHW) generate from operations?

The Sherwin-Williams Company (SHW) generated $3.45B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The Sherwin-Williams Company's free cash flow?

The Sherwin-Williams Company (SHW) generated $2.65B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is The Sherwin-Williams Company's capital expenditure (CapEx)?

The Sherwin-Williams Company (SHW) spent $797.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does The Sherwin-Williams Company distribute cash to shareholders?

In 2025, The Sherwin-Williams Company (SHW) returned $789.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.